Par Value of Share
Class 1 ordinary share
12024-02-01 ~ 2025-01-31
Class 2 ordinary share
12024-02-01 ~ 2025-01-31
Turnover/Revenue
38,183,938 GBP2024-02-01 ~ 2025-01-31
30,356,058 GBP2023-02-01 ~ 2024-01-31
Cost of Sales
33,486,158 GBP2024-02-01 ~ 2025-01-31
25,579,574 GBP2023-02-01 ~ 2024-01-31
Gross Profit/Loss
4,697,780 GBP2024-02-01 ~ 2025-01-31
4,776,484 GBP2023-02-01 ~ 2024-01-31
Administrative Expenses
2,715,018 GBP2024-02-01 ~ 2025-01-31
2,170,814 GBP2023-02-01 ~ 2024-01-31
Operating Profit/Loss
2,005,156 GBP2024-02-01 ~ 2025-01-31
2,631,019 GBP2023-02-01 ~ 2024-01-31
Other Interest Receivable/Similar Income (Finance Income)
180,135 GBP2024-02-01 ~ 2025-01-31
123,257 GBP2023-02-01 ~ 2024-01-31
Interest Payable/Similar Charges (Finance Costs)
20,160 GBP2024-02-01 ~ 2025-01-31
17,096 GBP2023-02-01 ~ 2024-01-31
Profit/Loss on Ordinary Activities Before Tax
2,165,131 GBP2024-02-01 ~ 2025-01-31
2,737,180 GBP2023-02-01 ~ 2024-01-31
Tax/Tax Credit on Profit or Loss on Ordinary Activities
542,538 GBP2024-02-01 ~ 2025-01-31
693,056 GBP2023-02-01 ~ 2024-01-31
Profit/Loss
1,622,593 GBP2024-02-01 ~ 2025-01-31
2,044,124 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
1,622,593 GBP2024-02-01 ~ 2025-01-31
2,044,124 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment
701,540 GBP2025-01-31
594,972 GBP2024-01-31
Total Inventories
648,790 GBP2025-01-31
645,885 GBP2024-01-31
Debtors
1,985,493 GBP2025-01-31
1,136,410 GBP2024-01-31
Cash at bank and in hand
5,629,941 GBP2025-01-31
5,741,835 GBP2024-01-31
Current Assets
8,264,224 GBP2025-01-31
7,524,130 GBP2024-01-31
Creditors
Current
3,614,201 GBP2025-01-31
3,120,456 GBP2024-01-31
Net Current Assets/Liabilities
4,650,023 GBP2025-01-31
4,403,674 GBP2024-01-31
Total Assets Less Current Liabilities
5,351,563 GBP2025-01-31
4,998,646 GBP2024-01-31
Creditors
Non-current
-65,106 GBP2025-01-31
-43,672 GBP2024-01-31
Net Assets/Liabilities
5,117,473 GBP2025-01-31
4,811,418 GBP2024-01-31
Equity
Called up share capital
101 GBP2025-01-31
101 GBP2024-01-31
101 GBP2023-01-31
Retained earnings (accumulated losses)
5,117,372 GBP2025-01-31
4,811,317 GBP2024-01-31
4,058,864 GBP2023-01-31
Equity
5,117,473 GBP2025-01-31
4,811,418 GBP2024-01-31
4,058,965 GBP2023-01-31
Dividends Paid
Retained earnings (accumulated losses)
-1,316,538 GBP2024-02-01 ~ 2025-01-31
-1,291,671 GBP2023-02-01 ~ 2024-01-31
Dividends Paid
-1,316,538 GBP2024-02-01 ~ 2025-01-31
-1,291,671 GBP2023-02-01 ~ 2024-01-31
Comprehensive Income/Expense
Retained earnings (accumulated losses)
1,622,593 GBP2024-02-01 ~ 2025-01-31
2,044,124 GBP2023-02-01 ~ 2024-01-31
Wages/Salaries
1,182,615 GBP2024-02-01 ~ 2025-01-31
910,815 GBP2023-02-01 ~ 2024-01-31
Social Security Costs
114,321 GBP2024-02-01 ~ 2025-01-31
83,382 GBP2023-02-01 ~ 2024-01-31
Pension & Other Post-employment Benefit Costs/Other Pension Costs
25,251 GBP2024-02-01 ~ 2025-01-31
21,170 GBP2023-02-01 ~ 2024-01-31
Staff Costs/Employee Benefits Expense
1,322,187 GBP2024-02-01 ~ 2025-01-31
1,015,367 GBP2023-02-01 ~ 2024-01-31
Average Number of Employees
372024-02-01 ~ 2025-01-31
312023-02-01 ~ 2024-01-31
Director Remuneration
61,512 GBP2024-02-01 ~ 2025-01-31
24,517 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Depreciation Expense
Owned assets
122,237 GBP2024-02-01 ~ 2025-01-31
78,535 GBP2023-02-01 ~ 2024-01-31
Audit Fees/Expenses
12,075 GBP2024-02-01 ~ 2025-01-31
9,500 GBP2023-02-01 ~ 2024-01-31
Current Tax for the Period
517,109 GBP2024-02-01 ~ 2025-01-31
658,466 GBP2023-02-01 ~ 2024-01-31
Tax Expense/Credit at Applicable Tax Rate
541,283 GBP2024-02-01 ~ 2025-01-31
656,923 GBP2023-02-01 ~ 2024-01-31
Dividends Paid on Shares
1,316,538 GBP2024-02-01 ~ 2025-01-31
1,291,671 GBP2023-02-01 ~ 2024-01-31
Property, Plant & Equipment - Gross Cost
Improvements to leasehold property
5,012 GBP2025-01-31
5,012 GBP2024-01-31
Plant and equipment
441,547 GBP2025-01-31
433,856 GBP2024-01-31
Furniture and fittings
33,209 GBP2025-01-31
20,188 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Improvements to leasehold property
1,358 GBP2025-01-31
952 GBP2024-01-31
Plant and equipment
211,675 GBP2025-01-31
186,133 GBP2024-01-31
Furniture and fittings
20,264 GBP2025-01-31
15,949 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Improvements to leasehold property
406 GBP2024-02-01 ~ 2025-01-31
Plant and equipment
25,542 GBP2024-02-01 ~ 2025-01-31
Furniture and fittings
4,315 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Improvements to leasehold property
3,654 GBP2025-01-31
4,060 GBP2024-01-31
Plant and equipment
229,872 GBP2025-01-31
247,723 GBP2024-01-31
Furniture and fittings
12,945 GBP2025-01-31
4,239 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Motor vehicles
1,180,435 GBP2025-01-31
926,807 GBP2024-01-31
Computers
59,755 GBP2025-01-31
47,592 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
1,719,958 GBP2025-01-31
1,433,455 GBP2024-01-31
Property, Plant & Equipment - Disposals
Motor vehicles
-17,756 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Disposals
-17,756 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Motor vehicles
739,968 GBP2025-01-31
597,585 GBP2024-01-31
Computers
45,153 GBP2025-01-31
37,864 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
1,018,418 GBP2025-01-31
838,483 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles
146,822 GBP2024-02-01 ~ 2025-01-31
Computers
7,289 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
184,374 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
Motor vehicles
-4,439 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment - Decrease in depreciation and impairment related to disposals
-4,439 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Motor vehicles
440,467 GBP2025-01-31
329,222 GBP2024-01-31
Computers
14,602 GBP2025-01-31
9,728 GBP2024-01-31
Property, Plant & Equipment - Gross Cost
Under hire purchased contracts or finance leases, Motor vehicles
734,756 GBP2024-01-31
Property, Plant & Equipment - Accumulated Depreciation & Impairment
Under hire purchased contracts or finance leases, Motor vehicles
538,407 GBP2024-01-31
Property, Plant & Equipment - Increase From Depreciation Charge for Year
Motor vehicles, Under hire purchased contracts or finance leases
62,137 GBP2024-02-01 ~ 2025-01-31
Property, Plant & Equipment
Motor vehicles, Under hire purchased contracts or finance leases
186,411 GBP2025-01-31
196,349 GBP2024-01-31
Finished Goods
648,790 GBP2025-01-31
645,885 GBP2024-01-31
Trade Debtors/Trade Receivables
Current
1,823,932 GBP2025-01-31
986,738 GBP2024-01-31
Other Debtors
Current
1,000 GBP2025-01-31
7,217 GBP2024-01-31
Amount of corporation tax that is recoverable
Current
89,637 GBP2025-01-31
89,637 GBP2024-01-31
Amount of value-added tax that is recoverable
Current
44,633 GBP2025-01-31
29,237 GBP2024-01-31
Prepayments
Current
26,291 GBP2025-01-31
23,581 GBP2024-01-31
Debtors
Amounts falling due within one year, Current
1,985,493 GBP2025-01-31
Current, Amounts falling due within one year
1,136,410 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Current
44,433 GBP2025-01-31
89,714 GBP2024-01-31
Trade Creditors/Trade Payables
Current
3,014,028 GBP2025-01-31
2,129,397 GBP2024-01-31
Amounts owed to group undertakings
Current
213,316 GBP2025-01-31
166,260 GBP2024-01-31
Corporation Tax Payable
Current
173,509 GBP2025-01-31
482,075 GBP2024-01-31
Other Taxation & Social Security Payable
Current
32,894 GBP2025-01-31
26,777 GBP2024-01-31
Other Creditors
Current
176 GBP2025-01-31
Accrued Liabilities/Deferred Income
Current
44,609 GBP2025-01-31
41,532 GBP2024-01-31
Finance Lease Liabilities - Total Present Value
Non-current
65,106 GBP2025-01-31
43,672 GBP2024-01-31
Between one and five year, hire purchase agreements
65,106 GBP2025-01-31
hire purchase agreements
109,539 GBP2025-01-31
133,386 GBP2024-01-31
Future Minimum Lease Payments Under Non-cancellable Operating Leases
Amounts falling due within one year
140,000 GBP2025-01-31
142,208 GBP2024-01-31
Between one and five year
408,333 GBP2025-01-31
548,333 GBP2024-01-31
All periods
548,333 GBP2025-01-31
690,541 GBP2024-01-31
Amounts set aside to cover potential liabilities or losses
Deferred taxation
168,984 GBP2025-01-31
143,556 GBP2024-01-31
Number of Shares Issued (Fully Paid)
Class 1 ordinary share
100 shares2025-01-31
Class 2 ordinary share
1 shares2025-01-31
Profit/Loss
Retained earnings (accumulated losses)
1,622,593 GBP2024-02-01 ~ 2025-01-31